[DOLMITE] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.48%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 107,323 80,966 151,106 102,358 135,486 114,008 48,365 -0.84%
PBT -2,450 648 48,573 -40,571 -37,160 -60,278 -66,660 3.57%
Tax -3,393 -45 -3,656 520 25,306 60,278 66,660 -
NP -5,843 603 44,917 -40,051 -11,854 0 0 -100.00%
-
NP to SH -5,843 603 44,917 -40,051 -37,285 -48,061 -63,344 2.56%
-
Tax Rate - 6.94% 7.53% - - - - -
Total Cost 113,166 80,363 106,189 142,409 147,340 114,008 48,365 -0.89%
-
Net Worth 190,045 200,000 186,517 -34,163 5,059 43,022 83,757 -0.86%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 190,045 200,000 186,517 -34,163 5,059 43,022 83,757 -0.86%
NOSH 263,038 266,666 252,051 126,531 126,485 126,537 126,502 -0.77%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -5.44% 0.74% 29.73% -39.13% -8.75% 0.00% 0.00% -
ROE -3.07% 0.30% 24.08% 0.00% -736.94% -111.71% -75.63% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 40.80 30.36 59.95 80.90 107.12 90.10 38.23 -0.06%
EPS -2.22 0.23 17.82 -31.65 -29.48 -37.98 -50.07 3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7225 0.75 0.74 -0.27 0.04 0.34 0.6621 -0.09%
Adjusted Per Share Value based on latest NOSH - 126,531
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 18.17 13.70 25.58 17.33 22.93 19.30 8.19 -0.84%
EPS -0.99 0.10 7.60 -6.78 -6.31 -8.14 -10.72 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3217 0.3385 0.3157 -0.0578 0.0086 0.0728 0.1418 -0.86%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 0.62 1.27 0.66 1.20 1.64 0.00 -
P/RPS 0.47 2.04 2.12 0.82 1.12 1.82 0.00 -100.00%
P/EPS -8.55 274.18 7.13 -2.09 -4.07 -4.32 0.00 -100.00%
EY -11.69 0.36 14.03 -47.96 -24.56 -23.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.83 1.72 0.00 30.00 4.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 27/02/04 26/02/03 26/02/02 27/02/01 - -
Price 0.25 0.60 1.18 0.52 0.96 0.72 0.00 -
P/RPS 0.61 1.98 1.97 0.64 0.90 0.80 0.00 -100.00%
P/EPS -11.25 265.34 6.62 -1.64 -3.26 -1.90 0.00 -100.00%
EY -8.89 0.38 15.10 -60.87 -30.71 -52.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.80 1.59 0.00 24.00 2.12 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment